- This document provides details of a proposed 120-month loan for $1,170,000 with a 10% down payment of $130,000 and fixed interest rate of 9%. - The monthly payment would be $15,545.67, which includes principal, interest, insurance, and other fees. - It includes a loan amortization schedule showing the monthly breakdown of principal paid, interest, and balance remaining over the 10 year term.

1. Datos Generales
Tipo de simulacion Monto del credito Valor avalúo $ 1,300,000.00 100% Plazo: 120meses
Destino Credicasa Enganche $ 130,000.00 10.00% Tasa anual: 9%
Tasa Fija Monto a financiar $ 1,170,000.00 90.00% CAT: 10.8%
Plazo en meses 120
Total $ 1,170,000.00
Desembolso Inicial Estimado
Comision x apertura Avaluo + IVA Investigacion Gasto notarial Enganche Total
$ 11,700.00 $ 5,050.00 $ 870.00 $ 84,500.00 $ 130,000.00 $ 232,120.00
Pago Fecha Abono Saldo Interes IVA Seguro de
vida
Seguro de
vivienda
Iva seguro
de vivienda
Mensualidad
0 2021-04-14 0.00 1,170,000 0.00 0.00 0.00 0.00 0.00 0.00
1 2021-05-14 6,005.16 1,163,995 8,892.00 0.00 407.23 208.00 33.28 15,545.67
2 2021-06-14 6,050.80 1,157,944 8,846.36 0.00 407.23 208.00 33.28 15,545.67
3 2021-07-14 6,096.78 1,151,847 8,800.37 0.00 407.23 208.00 33.28 15,545.67
4 2021-08-14 6,143.12 1,145,704 8,754.04 0.00 407.23 208.00 33.28 15,545.67
5 2021-09-14 6,189.80 1,139,514 8,707.35 0.00 407.23 208.00 33.28 15,545.67
6 2021-10-14 6,236.85 1,133,277 8,660.31 0.00 407.23 208.00 33.28 15,545.67
7 2021-11-14 6,284.25 1,126,993 8,612.91 0.00 407.23 208.00 33.28 15,545.67
8 2021-12-14 6,332.01 1,120,661 8,565.15 0.00 407.23 208.00 33.28 15,545.67
9 2022-01-14 6,380.13 1,114,281 8,517.03 0.00 407.23 208.00 33.28 15,545.67
10 2022-02-14 6,428.62 1,107,852 8,468.54 0.00 407.23 208.00 33.28 15,545.67
11 2022-03-14 6,477.48 1,101,375 8,419.68 0.00 407.23 208.00 33.28 15,545.67
12 2022-04-14 6,526.71 1,094,848 8,370.45 0.00 407.23 208.00 33.28 15,545.67
13 2022-05-14 6,576.31 1,088,272 8,320.85 0.00 407.23 208.00 33.28 15,545.67
14 2022-06-14 6,626.29 1,081,646 8,270.87 0.00 407.23 208.00 33.28 15,545.67
15 2022-07-14 6,676.65 1,074,969 8,220.51 0.00 407.23 208.00 33.28 15,545.67
16 2022-08-14 6,727.39 1,068,242 8,169.76 0.00 407.23 208.00 33.28 15,545.67
17 2022-09-14 6,778.52 1,061,463 8,118.64 0.00 407.23 208.00 33.28 15,545.67
18 2022-10-14 6,830.04 1,054,633 8,067.12 0.00 407.23 208.00 33.28 15,545.67
19 2022-11-14 6,881.94 1,047,751 8,015.21 0.00 407.23 208.00 33.28 15,545.67
20 2022-12-14 6,934.25 1,040,817 7,962.91 0.00 407.23 208.00 33.28 15,545.67
21 2023-01-14 6,986.95 1,033,830 7,910.21 0.00 407.23 208.00 33.28 15,545.67
22 2023-02-14 7,040.05 1,026,790 7,857.11 0.00 407.23 208.00 33.28 15,545.67
23 2023-03-14 7,093.55 1,019,696 7,803.60 0.00 407.23 208.00 33.28 15,545.67
24 2023-04-14 7,147.46 1,012,549 7,749.69 0.00 407.23 208.00 33.28 15,545.67
25 2023-05-14 7,201.78 1,005,347 7,695.37 0.00 407.23 208.00 33.28 15,545.67
26 2023-06-14 7,256.52 998,091 7,640.64 0.00 407.23 208.00 33.28 15,545.67
27 2023-07-14 7,311.67 990,779 7,585.49 0.00 407.23 208.00 33.28 15,545.67
28 2023-08-14 7,367.24 983,412 7,529.92 0.00 407.23 208.00 33.28 15,545.67
29 2023-09-14 7,423.23 975,988 7,473.93 0.00 407.23 208.00 33.28 15,545.67
30 2023-10-14 7,479.64 968,509 7,417.51 0.00 407.23 208.00 33.28 15,545.67
31 2023-11-14 7,536.49 960,972 7,360.67 0.00 407.23 208.00 33.28 15,545.67
32 2023-12-14 7,593.77 953,379 7,303.39 0.00 407.23 208.00 33.28 15,545.67
33 2024-01-14 7,651.48 945,727 7,245.68 0.00 407.23 208.00 33.28 15,545.67
34 2024-02-14 7,709.63 938,017 7,187.53 0.00 407.23 208.00 33.28 15,545.67
35 2024-03-14 7,768.22 930,249 7,128.93 0.00 407.23 208.00 33.28 15,545.67
36 2024-04-14 7,827.26 922,422 7,069.89 0.00 407.23 208.00 33.28 15,545.67
Página 1/3 NOTA: La presente información es con fines ilustrativos, no representa ningún ofrecimiento formal por parte de
CSN Cooperativa Financiera. Sujeto a aprobación de crédito. El CAT es informativo y con fines exclusivos de comparación.

2. Pago Fecha Abono Saldo Interes IVA Seguro de
vida
Seguro de
vivienda
Iva seguro
de vivienda
Mensualidad
37 2024-05-14 7,886.75 914,535 7,010.41 0.00 407.23 208.00 33.28 15,545.67
38 2024-06-14 7,946.69 906,589 6,950.47 0.00 407.23 208.00 33.28 15,545.67
39 2024-07-14 8,007.08 898,581 6,890.07 0.00 407.23 208.00 33.28 15,545.67
40 2024-08-14 8,067.94 890,514 6,829.22 0.00 407.23 208.00 33.28 15,545.67
41 2024-09-14 8,129.25 882,384 6,767.90 0.00 407.23 208.00 33.28 15,545.67
42 2024-10-14 8,191.04 874,193 6,706.12 0.00 407.23 208.00 33.28 15,545.67
43 2024-11-14 8,253.29 865,940 6,643.87 0.00 407.23 208.00 33.28 15,545.67
44 2024-12-14 8,316.01 857,624 6,581.14 0.00 407.23 208.00 33.28 15,545.67
45 2025-01-14 8,379.21 849,245 6,517.94 0.00 407.23 208.00 33.28 15,545.67
46 2025-02-14 8,442.90 840,802 6,454.26 0.00 407.23 208.00 33.28 15,545.67
47 2025-03-14 8,507.06 832,295 6,390.09 0.00 407.23 208.00 33.28 15,545.67
48 2025-04-14 8,571.72 823,723 6,325.44 0.00 407.23 208.00 33.28 15,545.67
49 2025-05-14 8,636.86 815,086 6,260.30 0.00 407.23 208.00 33.28 15,545.67
50 2025-06-14 8,702.50 806,384 6,194.65 0.00 407.23 208.00 33.28 15,545.67
51 2025-07-14 8,768.64 797,615 6,128.52 0.00 407.23 208.00 33.28 15,545.67
52 2025-08-14 8,835.28 788,780 6,061.87 0.00 407.23 208.00 33.28 15,545.67
53 2025-09-14 8,902.43 779,877 5,994.73 0.00 407.23 208.00 33.28 15,545.67
54 2025-10-14 8,970.09 770,907 5,927.07 0.00 407.23 208.00 33.28 15,545.67
55 2025-11-14 9,038.26 761,869 5,858.90 0.00 407.23 208.00 33.28 15,545.67
56 2025-12-14 9,106.95 752,762 5,790.20 0.00 407.23 208.00 33.28 15,545.67
57 2026-01-14 9,176.16 743,586 5,720.99 0.00 407.23 208.00 33.28 15,545.67
58 2026-02-14 9,245.90 734,340 5,651.25 0.00 407.23 208.00 33.28 15,545.67
59 2026-03-14 9,316.17 725,024 5,580.98 0.00 407.23 208.00 33.28 15,545.67
60 2026-04-14 9,386.98 715,637 5,510.18 0.00 407.23 208.00 33.28 15,545.67
61 2026-05-14 9,458.32 706,178 5,438.84 0.00 407.23 208.00 33.28 15,545.67
62 2026-06-14 9,530.20 696,648 5,366.96 0.00 407.23 208.00 33.28 15,545.67
63 2026-07-14 9,602.63 687,046 5,294.53 0.00 407.23 208.00 33.28 15,545.67
64 2026-08-14 9,675.61 677,370 5,221.55 0.00 407.23 208.00 33.28 15,545.67
65 2026-09-14 9,749.14 667,621 5,148.01 0.00 407.23 208.00 33.28 15,545.67
66 2026-10-14 9,823.24 657,798 5,073.92 0.00 407.23 208.00 33.28 15,545.67
67 2026-11-14 9,897.89 647,900 4,999.26 0.00 407.23 208.00 33.28 15,545.67
68 2026-12-14 9,973.12 637,927 4,924.04 0.00 407.23 208.00 33.28 15,545.67
69 2027-01-14 10,048.91 627,878 4,848.24 0.00 407.23 208.00 33.28 15,545.67
70 2027-02-14 10,125.29 617,752 4,771.87 0.00 407.23 208.00 33.28 15,545.67
71 2027-03-14 10,202.24 607,550 4,694.92 0.00 407.23 208.00 33.28 15,545.67
72 2027-04-14 10,279.77 597,270 4,617.38 0.00 407.23 208.00 33.28 15,545.67
73 2027-05-14 10,357.90 586,913 4,539.26 0.00 407.23 208.00 33.28 15,545.67
74 2027-06-14 10,436.62 576,476 4,460.54 0.00 407.23 208.00 33.28 15,545.67
75 2027-07-14 10,515.94 565,960 4,381.22 0.00 407.23 208.00 33.28 15,545.67
76 2027-08-14 10,595.86 555,364 4,301.30 0.00 407.23 208.00 33.28 15,545.67
77 2027-09-14 10,676.39 544,688 4,220.77 0.00 407.23 208.00 33.28 15,545.67
78 2027-10-14 10,757.53 533,930 4,139.63 0.00 407.23 208.00 33.28 15,545.67
79 2027-11-14 10,839.29 523,091 4,057.87 0.00 407.23 208.00 33.28 15,545.67
80 2027-12-14 10,921.67 512,169 3,975.49 0.00 407.23 208.00 33.28 15,545.67
81 2028-01-14 11,004.67 501,165 3,892.49 0.00 407.23 208.00 33.28 15,545.67
82 2028-02-14 11,088.31 490,076 3,808.85 0.00 407.23 208.00 33.28 15,545.67
83 2028-03-14 11,172.58 478,904 3,724.58 0.00 407.23 208.00 33.28 15,545.67
84 2028-04-14 11,257.49 467,646 3,639.67 0.00 407.23 208.00 33.28 15,545.67
85 2028-05-14 11,343.05 456,303 3,554.11 0.00 407.23 208.00 33.28 15,545.67
Página 2/3 NOTA: La presente información es con fines ilustrativos, no representa ningún ofrecimiento formal por parte de
CSN Cooperativa Financiera. Sujeto a aprobación de crédito. El CAT es informativo y con fines exclusivos de comparación.

3. Pago Fecha Abono Saldo Interes IVA Seguro de
vida
Seguro de
vivienda
Iva seguro
de vivienda
Mensualidad
86 2028-06-14 11,429.25 444,874 3,467.90 0.00 407.23 208.00 33.28 15,545.67
87 2028-07-14 11,516.11 433,358 3,381.04 0.00 407.23 208.00 33.28 15,545.67
88 2028-08-14 11,603.64 421,754 3,293.52 0.00 407.23 208.00 33.28 15,545.67
89 2028-09-14 11,691.82 410,062 3,205.33 0.00 407.23 208.00 33.28 15,545.67
90 2028-10-14 11,780.68 398,282 3,116.47 0.00 407.23 208.00 33.28 15,545.67
91 2028-11-14 11,870.22 386,411 3,026.94 0.00 407.23 208.00 33.28 15,545.67
92 2028-12-14 11,960.43 374,451 2,936.73 0.00 407.23 208.00 33.28 15,545.67
93 2029-01-14 12,051.33 362,400 2,845.83 0.00 407.23 208.00 33.28 15,545.67
94 2029-02-14 12,142.92 350,257 2,754.24 0.00 407.23 208.00 33.28 15,545.67
95 2029-03-14 12,235.20 338,022 2,661.95 0.00 407.23 208.00 33.28 15,545.67
96 2029-04-14 12,328.19 325,693 2,568.96 0.00 407.23 208.00 33.28 15,545.67
97 2029-05-14 12,421.89 313,271 2,475.27 0.00 407.23 208.00 33.28 15,545.67
98 2029-06-14 12,516.29 300,755 2,380.86 0.00 407.23 208.00 33.28 15,545.67
99 2029-07-14 12,611.42 288,144 2,285.74 0.00 407.23 208.00 33.28 15,545.67
100 2029-08-14 12,707.26 275,437 2,189.89 0.00 407.23 208.00 33.28 15,545.67
101 2029-09-14 12,803.84 262,633 2,093.32 0.00 407.23 208.00 33.28 15,545.67
102 2029-10-14 12,901.15 249,732 1,996.01 0.00 407.23 208.00 33.28 15,545.67
103 2029-11-14 12,999.20 236,732 1,897.96 0.00 407.23 208.00 33.28 15,545.67
104 2029-12-14 13,097.99 223,634 1,799.17 0.00 407.23 208.00 33.28 15,545.67
105 2030-01-14 13,197.54 210,437 1,699.62 0.00 407.23 208.00 33.28 15,545.67
106 2030-02-14 13,297.84 197,139 1,599.32 0.00 407.23 208.00 33.28 15,545.67
107 2030-03-14 13,398.90 183,740 1,498.26 0.00 407.23 208.00 33.28 15,545.67
108 2030-04-14 13,500.73 170,239 1,396.42 0.00 407.23 208.00 33.28 15,545.67
109 2030-05-14 13,603.34 156,636 1,293.82 0.00 407.23 208.00 33.28 15,545.67
110 2030-06-14 13,706.72 142,929 1,190.43 0.00 407.23 208.00 33.28 15,545.67
111 2030-07-14 13,810.89 129,118 1,086.26 0.00 407.23 208.00 33.28 15,545.67
112 2030-08-14 13,915.86 115,203 981.30 0.00 407.23 208.00 33.28 15,545.67
113 2030-09-14 14,021.62 101,181 875.54 0.00 407.23 208.00 33.28 15,545.67
114 2030-10-14 14,128.18 87,053 768.97 0.00 407.23 208.00 33.28 15,545.67
115 2030-11-14 14,235.56 72,817 661.60 0.00 407.23 208.00 33.28 15,545.67
116 2030-12-14 14,343.75 58,473 553.41 0.00 407.23 208.00 33.28 15,545.67
117 2031-01-14 14,452.76 44,021 444.40 0.00 407.23 208.00 33.28 15,545.67
118 2031-02-14 14,562.60 29,458 334.56 0.00 407.23 208.00 33.28 15,545.67
119 2031-03-14 14,673.27 14,785 223.88 0.00 407.23 208.00 33.28 15,545.67
120 2031-04-14 14,784.79 0 112.36 0.00 407.23 208.00 33.28 15,545.67
$1,170,000.0
4
$617,658.77 $0.00 $48,867.60 $24,960.00 $3,993.60 $1,865,480.4
0
Powered by TCPDF (www.tcpdf.org)
Página 3/3 NOTA: La presente información es con fines ilustrativos, no representa ningún ofrecimiento formal por parte de
CSN Cooperativa Financiera. Sujeto a aprobación de crédito. El CAT es informativo y con fines exclusivos de comparación.